2015 Q1 Form 10-Q Financial Statement
#000082113015000021 Filed on May 01, 2015
Income Statement
Concept | 2015 Q1 | 2014 Q4 | 2014 Q1 |
---|---|---|---|
Revenue | $965.2M | $1.009B | $925.8M |
YoY Change | 4.26% | 11.74% | -14.42% |
Cost Of Revenue | $429.0M | $544.8M | $451.1M |
YoY Change | -4.9% | 3.91% | 108.55% |
Gross Profit | $536.3M | $464.0M | $474.7M |
YoY Change | 12.98% | 22.62% | -45.15% |
Gross Profit Margin | 55.56% | 46.0% | 51.27% |
Selling, General & Admin | $369.0M | $394.6M | $395.6M |
YoY Change | -6.72% | -10.87% | -5.83% |
% of Gross Profit | 68.8% | 85.04% | 83.34% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $147.1M | $141.0M | $167.8M |
YoY Change | -12.34% | -32.98% | -11.59% |
% of Gross Profit | 27.43% | 30.39% | 35.35% |
Operating Expenses | $516.0M | $535.5M | $563.3M |
YoY Change | -8.4% | -18.01% | -47.86% |
Operating Profit | $20.30M | -$71.50M | -$88.60M |
YoY Change | -122.91% | -73.97% | -6143.66% |
Interest Expense | $22.10M | $15.00M | $23.10M |
YoY Change | -4.33% | -30.56% | 111.73% |
% of Operating Profit | 108.87% | ||
Other Income/Expense, Net | $100.0K | -$100.0K | $100.0K |
YoY Change | 0.0% | -200.0% | -99.4% |
Pretax Income | $272.5M | -$34.60M | $31.00M |
YoY Change | 779.03% | 297.7% | 71.47% |
Income Tax | $107.5M | -$12.50M | $12.60M |
% Of Pretax Income | 39.45% | 40.65% | |
Net Earnings | $160.1M | -$21.30M | $19.50M |
YoY Change | 721.03% | -1431.25% | 296.83% |
Net Earnings / Revenue | 16.59% | -2.11% | 2.11% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $1.888M | -$253.3K | $229.1K |
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2015 Q1 | 2014 Q4 | 2014 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $337.0M | $212.0M | $439.0M |
YoY Change | -23.23% | -45.92% | -17.17% |
Cash & Equivalents | $337.0M | $211.5M | $398.5M |
Short-Term Investments | $0.00 | $40.00M | |
Other Short-Term Assets | $18.11M | $90.83M | $19.70M |
YoY Change | -8.07% | 364.91% | 15.14% |
Inventory | $164.9M | $267.1M | $218.9M |
Prepaid Expenses | $69.70M | $59.74M | $65.51M |
Receivables | $466.8M | $466.0M | $352.4M |
Other Receivables | $58.00M | $66.00M | $104.0M |
Total Short-Term Assets | $1.226B | $1.279B | $1.326B |
YoY Change | -7.57% | -8.71% | 11.95% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.645B | $2.728B | $2.776B |
YoY Change | -4.72% | -4.49% | -5.84% |
Goodwill | $370.2M | $370.2M | $387.5M |
YoY Change | -4.48% | -4.48% | -8.11% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $305.0M | $281.4M | $290.0M |
YoY Change | 5.17% | 6.6% | 40.78% |
Other Assets | $211.5M | $276.2M | $132.5M |
YoY Change | 59.54% | 134.61% | 68.97% |
Total Long-Term Assets | $5.381B | $5.208B | $5.012B |
YoY Change | 7.35% | 3.24% | -6.12% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.226B | $1.279B | $1.326B |
Total Long-Term Assets | $5.381B | $5.208B | $5.012B |
Total Assets | $6.606B | $6.487B | $6.338B |
YoY Change | 4.23% | 0.64% | -2.84% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $253.0M | $317.0M | $357.0M |
YoY Change | -29.13% | -23.98% | 22.68% |
Accrued Expenses | $176.0M | $103.0M | $95.00M |
YoY Change | 85.26% | -26.43% | 1.06% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Total Short-Term Liabilities | $861.8M | $856.9M | $868.1M |
YoY Change | -0.72% | -14.84% | 26.62% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.152B | $1.152B | $878.0M |
YoY Change | 31.21% | 31.21% | -0.11% |
Other Long-Term Liabilities | $295.0M | $284.0M | $330.5M |
YoY Change | -10.73% | -9.86% | 12.91% |
Total Long-Term Liabilities | $1.447B | $284.0M | $330.5M |
YoY Change | 337.87% | -9.86% | 12.91% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $861.8M | $856.9M | $868.1M |
Total Long-Term Liabilities | $1.447B | $284.0M | $330.5M |
Total Liabilities | $3.142B | $1.141B | $1.199B |
YoY Change | 162.15% | -13.65% | 22.52% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $2.067B | $1.910B | $2.062B |
YoY Change | 0.29% | -6.49% | -14.22% |
Common Stock | $88.07M | $88.07M | $88.07M |
YoY Change | 0.0% | 0.0% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $170.5M | $169.1M | $165.6M |
YoY Change | 3.0% | 2.7% | -9.71% |
Treasury Stock Shares | |||
Shareholders Equity | $3.464B | $3.302B | $3.413B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.606B | $6.487B | $6.338B |
YoY Change | 4.23% | 0.64% | -2.84% |
Cashflow Statement
Concept | 2015 Q1 | 2014 Q4 | 2014 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $160.1M | -$21.30M | $19.50M |
YoY Change | 721.03% | -1431.25% | 296.83% |
Depreciation, Depletion And Amortization | $147.1M | $141.0M | $167.8M |
YoY Change | -12.34% | -32.98% | -11.59% |
Cash From Operating Activities | $255.5M | -$158.3M | $63.50M |
YoY Change | 302.36% | 2886.79% | -71.6% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$116.1M | -$180.3M | -$109.5M |
YoY Change | 6.03% | -7.87% | -27.48% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$1.151M | $17.70M | -$584.0K |
YoY Change | 97.09% | -95.05% | -84.02% |
Cash From Investing Activities | -$120.5M | -$162.7M | -$5.000M |
YoY Change | 2310.0% | -200.74% | -96.9% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $2.302M | $2.000M | |
YoY Change | 15.1% | -89.15% | |
Debt Paid & Issued, Net | $23.00K | ||
YoY Change | -62.3% | ||
Cash From Financing Activities | -9.600M | 258.7M | -2.100M |
YoY Change | 357.14% | 9139.29% | -89.88% |
NET CHANGE | |||
Cash From Operating Activities | 255.5M | -158.3M | 63.50M |
Cash From Investing Activities | -120.5M | -162.7M | -5.000M |
Cash From Financing Activities | -9.600M | 258.7M | -2.100M |
Net Change In Cash | 125.4M | -62.30M | 56.40M |
YoY Change | 122.34% | -139.18% | 36.44% |
FREE CASH FLOW | |||
Cash From Operating Activities | $255.5M | -$158.3M | $63.50M |
Capital Expenditures | -$116.1M | -$180.3M | -$109.5M |
Free Cash Flow | $371.6M | $22.00M | $173.0M |
YoY Change | 114.8% | -88.45% | -53.82% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q1 | us-gaap |
Increase Decrease In Deferred Liabilities
IncreaseDecreaseInDeferredLiabilities
|
-1510000 | |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
-15403000 | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7458740000 | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2728217000 | |
CY2014Q1 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
9182000 | |
CY2014Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
75896000 | |
CY2015Q1 | usm |
Gain Loss On License Sales And Exchanges
GainLossOnLicenseSalesAndExchanges
|
122873000 | |
CY2014Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
316000 | |
CY2015Q1 | us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
111477000 | |
CY2014Q1 | us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
6900000 | |
CY2014Q1 | usm |
Gain Loss On License Sales And Exchanges
GainLossOnLicenseSalesAndExchanges
|
91446000 | |
CY2014Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
20492000 | |
CY2014Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4955000 | |
CY2014Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-4817000 | |
CY2014Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
269000 | |
CY2014Q1 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-47000 | |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-79586000 | |
CY2014Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-19306000 | |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-40557000 | |
CY2014Q1 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
109498000 | |
CY2014Q1 | usm |
Payments For Intangible Assets And To Acquire Businesses Net Of Cash Acquired
PaymentsForIntangibleAssetsAndToAcquireBusinessesNetOfCashAcquired
|
9135000 | |
CY2014Q1 | us-gaap |
Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
|
346000 | |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
56476000 | |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
342065000 | |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
398541000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1437000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-102167000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-18691000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Deferred Liabilities
IncreaseDecreaseInDeferredLiabilities
|
13419000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
189387000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
9504000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
71955000 | |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
125380000 | |
CY2015Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
386000 | |
CY2015Q1 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
116079000 | |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
487000 | |
CY2015Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
2302000 | |
CY2015Q1 | usm |
Payments For Intangible Assets And To Acquire Businesses Net Of Cash Acquired
PaymentsForIntangibleAssetsAndToAcquireBusinessesNetOfCashAcquired
|
279656000 | |
CY2015Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-1151000 | |
CY2015Q1 | us-gaap |
Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
|
225000 | |
CY2015Q1 | us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
12985000 | |
CY2014Q1 | us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
12818000 | |
CY2015Q1 | us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
274111000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
255478000 | |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
63536000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-120473000 | |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-5007000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-9625000 | |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-2053000 | |
CY2014Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
2000000 | |
CY2015Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-2130000 | |
CY2014Q1 | us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
103042000 | |
CY2014Q1 | us-gaap |
Proceeds From Sale And Maturity Of Held To Maturity Securities
ProceedsFromSaleAndMaturityOfHeldToMaturitySecurities
|
10000000 | |
CY2015Q1 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
3018000 | |
CY2015Q1 | usm |
Payments For Acquistion Of Assets In Common Control Transaction
PaymentsForAcquistionOfAssetsInCommonControlTransaction
|
2437000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Finance Receivables
IncreaseDecreaseInFinanceReceivables
|
36498000 | |
CY2014Q1 | us-gaap |
Increase Decrease In Finance Receivables
IncreaseDecreaseInFinanceReceivables
|
-2394000 | |
CY2014Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-23000 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
211513000 | |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
466048000 | |
CY2014Q4 | usm |
Receivables Net Current Roaming
ReceivablesNetCurrentRoaming
|
23865000 | |
CY2014Q4 | us-gaap |
Due From Affiliate Current
DueFromAffiliateCurrent
|
994000 | |
CY2014Q4 | us-gaap |
Other Receivables
OtherReceivables
|
66051000 | |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
267068000 | |
CY2014Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
59744000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
93058000 | |
CY2014Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
90834000 | |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1279175000 | |
CY2014Q4 | us-gaap |
Indefinite Lived License Agreements
IndefiniteLivedLicenseAgreements
|
1443438000 | |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
370151000 | |
CY2014Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
2096603000 | |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
4730523000 | |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
276218000 | |
CY2014Q4 | us-gaap |
Assets
Assets
|
6487268000 | |
CY2015Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
466830000 | |
CY2015Q1 | usm |
Receivables Net Current Roaming
ReceivablesNetCurrentRoaming
|
5342000 | |
CY2015Q1 | us-gaap |
Due From Affiliate Current
DueFromAffiliateCurrent
|
29054000 | |
CY2015Q1 | us-gaap |
Other Receivables
OtherReceivables
|
57772000 | |
CY2015Q1 | us-gaap |
Inventory Net
InventoryNet
|
164900000 | |
CY2015Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
69702000 | |
CY2015Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
77246000 | |
CY2015Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
18112000 | |
CY2015Q1 | us-gaap |
Assets Current
AssetsCurrent
|
1225851000 | |
CY2015Q1 | us-gaap |
Indefinite Lived License Agreements
IndefiniteLivedLicenseAgreements
|
1827102000 | |
CY2015Q1 | us-gaap |
Goodwill
Goodwill
|
370151000 | |
CY2015Q1 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
304501000 | |
CY2015Q1 | us-gaap |
Long Term Investments
LongTermInvestments
|
2501754000 | |
CY2015Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7426410000 | |
CY2015Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
4781293000 | |
CY2015Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2645117000 | |
CY2015Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
211453000 | |
CY2015Q1 | us-gaap |
Assets
Assets
|
6606378000 | |
CY2015Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
39673000 | |
CY2015Q1 | us-gaap |
Allowance For Doubtful Other Receivables Current
AllowanceForDoubtfulOtherReceivablesCurrent
|
842000 | |
CY2014Q4 | us-gaap |
Allowance For Doubtful Other Receivables Current
AllowanceForDoubtfulOtherReceivablesCurrent
|
859000 | |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
37654000 | |
CY2014Q4 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
107055000 | |
CY2015Q1 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
22203000 | |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
46000 | |
CY2014Q4 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
9774000 | |
CY2014Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
306845000 | |
CY2014Q4 | us-gaap |
Deferred Revenue And Credits Current
DeferredRevenueAndCreditsCurrent
|
287562000 | |
CY2014Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
36652000 | |
CY2014Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
66162000 | |
CY2014Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
149853000 | |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
856894000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
-859867000 | |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
1151819000 | |
CY2014Q4 | us-gaap |
Redeemable Noncontrolling Interest Equity Other Carrying Amount
RedeemableNoncontrollingInterestEquityOtherCarryingAmount
|
1150000 | |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
88074000 | |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1472558000 | |
CY2014Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
169139000 | |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
1910498000 | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3301991000 | |
CY2014Q4 | us-gaap |
Minority Interest
MinorityInterest
|
10611000 | |
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3312602000 | |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6487268000 | |
CY2015Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
57000 | |
CY2015Q1 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
8044000 | |
CY2015Q1 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
245170000 | |
CY2015Q1 | us-gaap |
Deferred Revenue And Credits Current
DeferredRevenueAndCreditsCurrent
|
301419000 | |
CY2015Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
139407000 | |
CY2015Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
36957000 | |
CY2015Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
130780000 | |
CY2015Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
861834000 | |
CY2015Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
-816999000 | |
CY2015Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
1151901000 | |
CY2015Q1 | us-gaap |
Redeemable Noncontrolling Interest Equity Other Carrying Amount
RedeemableNoncontrollingInterestEquityOtherCarryingAmount
|
6619000 | |
CY2015Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
88074000 | |
CY2015Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1478910000 | |
CY2015Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
170544000 | |
CY2015Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2067455000 | |
CY2015Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3463895000 | |
CY2015Q1 | us-gaap |
Minority Interest
MinorityInterest
|
9843000 | |
CY2015Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3473738000 | |
CY2015Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6606378000 | |
CY2015Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
190000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
88074000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
84036000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
190000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
88074000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
84080000 | shares |
CY2015Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2014Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
284002000 | |
CY2014Q4 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
20934000 | |
CY2015Q1 | usm |
Minority Interest In Net Income Loss Equity Minority Interests
MinorityInterestInNetIncomeLossEquityMinorityInterests
|
-691000 | |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
413000 | |
CY2015Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
5492000 | |
CY2015Q1 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
77000 | |
CY2015Q1 | us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
-206000 | |
CY2015Q1 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
2302000 | |
CY2015Q1 | usm |
Equity Impacts Of Common Control Transaction
EquityImpactsOfCommonControlTransaction
|
-1552000 | |
CY2015Q1 | us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
5000 | |
CY2014Q1 | usm |
Minority Interest In Net Income Loss Equity Minority Interests
MinorityInterestInNetIncomeLossEquityMinorityInterests
|
-1107000 | |
CY2014Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
399000 | |
CY2014Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
4576000 | |
CY2014Q1 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
324000 | |
CY2014Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3430166000 | |
CY2014Q1 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
2300000 | |
CY2015Q1 | usm |
Amounts Collected And Remitted To Governmental Authorities
AmountsCollectedAndRemittedToGovernmentalAuthorities
|
21200000 | |
CY2014Q1 | usm |
Amounts Collected And Remitted To Governmental Authorities
AmountsCollectedAndRemittedToGovernmentalAuthorities
|
26400000 | |
CY2015Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
29700000 | |
CY2015Q1 | us-gaap |
Guaranty Liabilities
GuarantyLiabilities
|
67800000 | |
CY2014Q4 | us-gaap |
Guaranty Liabilities
GuarantyLiabilities
|
57500000 | |
CY2015Q1 | usm |
Equipment Installment Plan Payment Term
EquipmentInstallmentPlanPaymentTerm
|
24 months | |
CY2014Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.406 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.395 | |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
203000 | shares |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Contingently Issuable Shares
IncrementalCommonSharesAttributableToContingentlyIssuableShares
|
649000 | shares |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
157000 | shares |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Contingently Issuable Shares
IncrementalCommonSharesAttributableToContingentlyIssuableShares
|
639000 | shares |
CY2014Q4 | usm |
Number Of Towers
NumberOfTowers
|
595 | |
CY2015Q1 | us-gaap |
Indefinitelived Intangible Assets Acquired
IndefinitelivedIntangibleAssetsAcquired
|
339657000 | |
CY2015Q1 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
1827102000 | |
CY2015Q1 | usm |
Increase Decrease Licenses Exchange
IncreaseDecreaseLicensesExchange
|
43485000 | |
CY2014Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
1443438000 | |
CY2015Q1 | usm |
Indefinite Lived Intangible Assets Other Changes
IndefiniteLivedIntangibleAssetsOtherChanges
|
522000 | |
CY2015Q1 | usm |
Fcc License Auction Total Winning Bid
FccLicenseAuctionTotalWinningBid
|
338300000 | |
CY2015Q1 | us-gaap |
Equity Method Investment Summarized Financial Information Revenue
EquityMethodInvestmentSummarizedFinancialInformationRevenue
|
1729820000 | |
CY2014Q1 | us-gaap |
Equity Method Investment Summarized Financial Information Revenue
EquityMethodInvestmentSummarizedFinancialInformationRevenue
|
1620402000 | |
CY2015Q1 | us-gaap |
Equity Method Investment Summarized Financial Information Cost Of Sales
EquityMethodInvestmentSummarizedFinancialInformationCostOfSales
|
1286721000 | |
CY2014Q1 | us-gaap |
Equity Method Investment Summarized Financial Information Cost Of Sales
EquityMethodInvestmentSummarizedFinancialInformationCostOfSales
|
1137209000 | |
CY2015Q1 | us-gaap |
Equity Method Investment Summarized Financial Information Gross Profit Loss
EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss
|
443099000 | |
CY2014Q1 | us-gaap |
Equity Method Investment Summarized Financial Information Gross Profit Loss
EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss
|
483193000 | |
CY2015Q1 | us-gaap |
Equity Method Investment Summarized Financial Information Net Income Loss
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss
|
447928000 | |
CY2014Q1 | us-gaap |
Equity Method Investment Summarized Financial Information Net Income Loss
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss
|
484957000 | |
CY2015Q1 | usm |
Equity Method Investment Summarized Financial Information Other Income Expense
EquityMethodInvestmentSummarizedFinancialInformationOtherIncomeExpense
|
4829000 | |
CY2014Q1 | usm |
Equity Method Investment Summarized Financial Information Other Income Expense
EquityMethodInvestmentSummarizedFinancialInformationOtherIncomeExpense
|
1764000 |